[CRESBLD] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 104.1%
YoY- 69.46%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 69,209 365,766 273,305 171,285 81,044 318,266 224,222 -54.29%
PBT 5,898 52,810 38,421 23,275 11,758 31,460 26,564 -63.29%
Tax -1,808 -12,617 -10,624 -7,478 -4,018 -11,426 -10,017 -68.02%
NP 4,090 40,193 27,797 15,797 7,740 20,034 16,547 -60.58%
-
NP to SH 4,090 40,193 27,797 15,797 7,740 20,034 16,547 -60.58%
-
Tax Rate 30.65% 23.89% 27.65% 32.13% 34.17% 36.32% 37.71% -
Total Cost 65,119 325,573 245,508 155,488 73,304 298,232 207,675 -53.81%
-
Net Worth 220,612 216,561 203,844 196,228 186,742 178,646 173,986 17.13%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 8,662 - - - 6,118 - -
Div Payout % - 21.55% - - - 30.54% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 220,612 216,561 203,844 196,228 186,742 178,646 173,986 17.13%
NOSH 123,939 123,749 123,542 123,414 122,857 122,360 121,669 1.23%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.91% 10.99% 10.17% 9.22% 9.55% 6.29% 7.38% -
ROE 1.85% 18.56% 13.64% 8.05% 4.14% 11.21% 9.51% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 55.84 295.57 221.22 138.79 65.97 260.10 184.29 -54.85%
EPS 3.30 32.50 22.50 12.80 6.30 16.40 13.60 -61.06%
DPS 0.00 7.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.78 1.75 1.65 1.59 1.52 1.46 1.43 15.69%
Adjusted Per Share Value based on latest NOSH - 123,953
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 39.12 206.74 154.48 96.81 45.81 179.89 126.74 -54.29%
EPS 2.31 22.72 15.71 8.93 4.37 11.32 9.35 -60.59%
DPS 0.00 4.90 0.00 0.00 0.00 3.46 0.00 -
NAPS 1.2469 1.2241 1.1522 1.1091 1.0555 1.0098 0.9834 17.13%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.79 0.98 0.85 0.85 0.78 0.78 0.73 -
P/RPS 1.41 0.33 0.38 0.61 1.18 0.30 0.40 131.44%
P/EPS 23.94 3.02 3.78 6.64 12.38 4.76 5.37 170.62%
EY 4.18 33.14 26.47 15.06 8.08 20.99 18.63 -63.04%
DY 0.00 7.14 0.00 0.00 0.00 6.41 0.00 -
P/NAPS 0.44 0.56 0.52 0.53 0.51 0.53 0.51 -9.36%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 26/02/08 26/11/07 27/08/07 23/05/07 26/02/07 20/11/06 -
Price 0.80 0.88 0.89 0.83 0.82 0.88 0.79 -
P/RPS 1.43 0.30 0.40 0.60 1.24 0.34 0.43 122.63%
P/EPS 24.24 2.71 3.96 6.48 13.02 5.37 5.81 158.93%
EY 4.13 36.91 25.28 15.42 7.68 18.61 17.22 -61.36%
DY 0.00 7.95 0.00 0.00 0.00 5.68 0.00 -
P/NAPS 0.45 0.50 0.54 0.52 0.54 0.60 0.55 -12.51%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment